Valuation IRPC

Stocks

End-of-day quote Thailand S.E. Other stock markets 31/07/2026			5-day change	1st Jan Change
2.200 ^THB	+5.77%		-1.79%	+122.22%

12/05	IRPC Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
24/04	Kasikorn Securities Upgrades IRPC to Outperform from Neutral, Price Target is THB2	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	78,377	61,640	41,229	25,105	20,206	44,903	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	122.22%	-	-
Enterprise Value (EV) ¹	1,28,474	1,30,299	1,06,315	87,187	61,247	82,499	77,325	71,485
Change	-	1.42%	-18.41%	-17.99%	-29.75%	34.7%	-6.27%	-7.55%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	6.5x	21.1x	15.8x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.61x	0.62x	0.61x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.3x	0.5x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.14x	0.16x	0.16x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.27x	0.27x	0.25x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	3.44x	6.41x	6.07x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	16.8x	22.9x	16.5x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	148x	9.27x	8x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	0.68%	10.8%	12.5%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.0325	0.0284	0.0246
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.48%	1.29%	1.12%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.3384	0.1041	0.1388
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	9.6%	27.2%	17.7%
Net sales ¹	2,55,115	3,24,800	3,19,047	3,14,833	2,79,572	3,09,768	2,85,557	2,84,121
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	23,957	12,064	11,769
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	4,912	3,371	4,334
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	8,027	2,250	2,714
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	37,595	32,422	26,581
Reference price ²	3.840	3.020	2.020	1.230	0.990	2.200	2.200	2.200
Nbr of stocks (in thousands)	2,04,10,591	2,04,10,591	2,04,10,591	2,04,10,591	2,04,10,591	2,04,10,591	-	-
Announcement Date	08/02/22	07/02/23	13/02/24	10/02/25	17/02/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IRPC	6.5x	0.27x	3.44x	1.48%	134.31Cr
ORLEN SPÓLKA AKCYJNA	8.5x	0.67x	4.45x	5.05%	4.59TCr
TÜRKIYE PETROL RAFINERILERI	9.85x	0.39x	4.62x	8.26%	1.2TCr
IDEMITSU KOSAN CO.,LTD.	11.05x	0.28x	9.85x	3.05%	989.83Cr
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	5.78x	0.49x	4.67x	4.33%	633.08Cr
HELLENIQ ENERGY HOLDINGS S.A.	7.65x	0.51x	4.54x	5.09%	457.06Cr
PAR PACIFIC HOLDINGS, INC.	5.79x	0.55x	4.09x	-.--%	431.39Cr
DELEK US HOLDINGS, INC.	10.84x	0.49x	4.55x	1.49%	415.96Cr
CALUMET, INC.	-12.32x	1.29x	14.41x	-.--%	385.1Cr
Average	5.96x	0.55x	6.07x	3.19%	1.03TCr
Weighted average by Cap.	7.80x	0.58x	5.46x	4.55%